The Discounted Cash Flow (DCF) valuation of Taiwan Mobile Co Ltd (3045.TW) is 77.07 TWD. With the latest stock price at 109.50 TWD, the upside of Taiwan Mobile Co Ltd based on DCF is -29.6%.
Based on the latest price of 109.50 TWD and our DCF valuation, Taiwan Mobile Co Ltd (3045.TW) is a sell. selling 3045.TW stocks now will result in a potential gain of 29.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.7% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 47.13 - 161.68 | 77.07 |
| Upside | -57.0% - 47.7% | -29.6% |